0.107
Revenuezł M
1.399
1.414
1.461
1.530
1.569
1.571
1.622
1.654
1.698
1.720
0.110
1.85%
2.31%
27
23.57
Revenue growth%
10.81
9.26
10.13
9.59
11.04
12.43
9.81
9.60
8.23
6.42
24.87
9.60
9.71
70
27.12
Gross margin%
28.10
26.10
25.51
27.70
26.89
28.16
27.27
26.68
25.26
25.50
11.44
26.68
26.78
39
11.01
Operating margin%
16.70
19.43
21.92
23.65
21.98
23.01
21.03
18.41
16.40
13.49
22.65
18.41
20.23
31
26.28
Net margin%
27.94
25.34
27.92
29.12
31.33
29.87
30.96
28.23
30.68
30.57
11.04
30.57
29.49
88
9.182
P/E ratio (avg)x
30.72
36.04
42.41
49.96
48.94
47.93
49.03
49.72
52.78
56.70
25.83
49.72
48.99
94
28.97
EV/EBITx
27.03
29.72
32.10
35.36
36.48
39.68
41.87
47.25
46.97
46.28
28.30
46.28
38.08
83
24.43
FCF yield (avg)%
24.16
25.55
25.56
23.10
20.33
20.78
22.80
25.54
25.57
24.60
15.63
24.60
24.38
52
13.61
FCF margin%
22.66
22.23
24.43
22.54
20.72
19.72
17.66
16.74
15.02
16.07
14.58
16.74
20.22
21
0.619
FCF / Net incomex
1.093
1.104
1.147
1.270
1.278
1.176
1.245
1.274
1.233
1.138
0.570
1.233
1.205
92
13.65
ROIC%
28.70
25.71
25.51
22.82
22.28
25.15
23.90
21.41
19.36
18.25
28.62
21.41
23.36
74
12.14
Return on equity%
31.73
30.40
28.33
31.00
30.86
33.50
31.68
33.38
30.73
28.68
21.79
31.68
30.93
50
22.92
Return on assets%
7.15
5.04
3.86
5.23
2.77
0.40
0.40
0.40
0.40
0.40
2.76
0.40
1.58
47
0.03
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
3.76%
4.21%
—
22.09
EPS growth%
20.69
21.21
18.79
20.45
22.11
19.71
21.86
21.05
18.61
16.42
18.15
19.71
20.57
34
0.02
Bookvalue per shzł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.98%
(0.24%)
—
0.01
FCF per sharezł
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.03
0.87%
2.52%
—
0.03
Dividend per shzł
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
6.34%
7.36%
—
24.00
Div yield (avg)%
1.39
3.17
0.92
0.40
1.19
2.35
4.71
4.06
6.16
9.01
4.30
4.71
2.76
22
21.94
Payout ratio%
18.83
21.30
18.32
16.92
19.20
17.94
16.63
15.56
12.78
11.20
3.86
15.56
17.43
92
7.189
Shares (diluted)M
6.911
7.602
7.457
6.980
7.345
7.322
7.085
6.730
6.497
6.918
6.980
(1.19%)
(0.44%)
42
3.95
Buyback yield%
12.72
10.54
7.69
6.05
7.87
10.81
8.46
9.82
11.26
12.26
4.56
10.81
10.18
15
0.622
D/E ratiox
0.897
0.795
0.711
0.624
0.607
0.596
0.642
0.604
0.551
0.500
1.636
0.596
0.615
71
1.150
Enterprise valuezł M
1.073
1.263
1.332
1.567
1.876
2.208
2.549
2.836
3.101
3.239
0.862
11.54%
11.70%
83
0.360
LT debtzł M
0.379
0.350
0.323
0.328
0.319
0.305
0.335
0.336
0.355
0.357
0.184
2.24%
(1.34%)
30
Cost of revenue
2.12%
0.98×
Operating expenses
2.47%
1.02×
Cash and investments
15.92%
Spread over hurdle
(2.20%)